17127 Bernardo Drive San Diego

17127 Bernardo Drive San Diego

B

4S Ranch, CA 92127

$475,000

Beds

2

Baths

1

Sqft

855

Year Built

1994

Days on Market

56

Property Type

Condo

HOA/mo

$490

MLS ID

2600299SD

Description

Beautifully updated first-floor condo located in the highly sought-after, park-like Waterbridge community of Rancho Bernardo. This inviting residence features travertine stone flooring throughout, a neutral color palette, and a sliding door that opens to a private patio—perfect for relaxing or entertaining. The kitchen offers white cabinetry and granite countertops, seamlessly connecting to the dining and living areas accented by elegant crown molding. The bathroom continues the clean, timeless design with matching white cabinetry and granite countertops. Waterbridge Residents enjoy resort-style amenities including a pool, spa, fitness center, scenic ponds, BBQ and picnic areas, and a playground. Ideally situated within the award-winning Poway Unified School District and just minutes from RB Community Park, the Westwood Club, shopping, dining, and convenient transportation. A must-see opportunity!

Mortgage Calculator

Est. Monthly Payment

$3,505

Principal & Interest$2,402
Property Tax$475
Insurance$139
HOA$490
%($95,000)
%

Investment Score

76B
Est. Monthly Rent

Market Rent Estimate

$4,367
Monthly Cashflow

Rent − PITI − HOA

+$861
Full Cashflow

Incl. vacancy, PM, maint, capex

$-539

Mortgage (P+I)
$2,402
Cap Rate
4.71%
Cash-on-Cash
10.88%
DSCR
1.82
Break-even Rent
$3,506

NOI (Annual)
$22,353
Price-to-Rent

Lower = better for investors

9.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator